| Total Revenue | | 3,945 | 3,951 | 3,716 | |
| Cost of Goods Sold Incl. D&A | | 3,033 | 3,038 | 2,880 |
| Gross Profit | | 912 | 913 | 836 |
| Selling, General and Administrative Excl. Other | | 538 | 540 | 482 |
| Research and Development | | 0 | 0 | 0 |
| Other Operating Expense | | 98 | 97 | 96 |
| Operating Income | | 275 | 276 | 258 |
| Interest Expense | | 73 | 75 | 79 |
| Unusual Expense | | — | — | — |
| Non-Operating Income (Expense) | | 24 | 24 | 0 |
| Net Income Before Taxes | | 176 | 177 | 179 |
| Income Taxes | | 41 | 42 | 40 |
| Consolidated Net Income | | 135 | 135 | 138 |
| Net Income From Continuing Operations | | 135 | 135 | 138 |
| Net Income | | 135 | 135 | 138 |
| EPS (Recurring) | | 4.20 | 4.16 | 4.25 |
| EPS (Basic, Before Extraordinaries) | | 4.20 | 4.16 | 4.25 |
| EPS (Diluted) | | 3.90 | 3.90 | 4.11 |
| EBITDA | | 420 | 422 | 425 |
| Other After Tax Adjustments | | — | — | — |
| Stock Option Compensation Expense | | — | — | — |
| Price To Earnings Ratio | | 22.40 | 27.80 | — |
| Price To Sales Ratio | | 0.71 | 0.88 | — |
| Gross Margin | | 23.12 | 23.11 | 22.50 |
| Operating Margin | | 6.97 | 6.99 | 6.94 |
| Net Margin | | 3.42 | 3.42 | 3.71 |
| Shares Outstanding | | 32 | 32 | 33 |
| Market Capitalization | | 2,796 | 3,470 | — |
| Operating Lease Expense | | — | — | — |
